Highlights

[PTARAS] YoY TTM Result on 2009-12-31 [#2]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 05-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     24.73%    YoY -     91.94%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 173,829 168,383 96,225 119,553 159,291 141,725 124,828 5.67%
  YoY % 3.23% 74.99% -19.51% -24.95% 12.39% 13.54% -
  Horiz. % 139.25% 134.89% 77.09% 95.77% 127.61% 113.54% 100.00%
PBT 55,833 51,572 34,196 24,451 18,101 31,255 23,724 15.32%
  YoY % 8.26% 50.81% 39.86% 35.08% -42.09% 31.74% -
  Horiz. % 235.34% 217.38% 144.14% 103.06% 76.30% 131.74% 100.00%
Tax -13,750 -10,992 -5,277 -4,785 -7,855 -7,010 -5,305 17.19%
  YoY % -25.09% -108.30% -10.28% 39.08% -12.05% -32.14% -
  Horiz. % 259.19% 207.20% 99.47% 90.20% 148.07% 132.14% 100.00%
NP 42,083 40,580 28,919 19,666 10,246 24,245 18,419 14.75%
  YoY % 3.70% 40.32% 47.05% 91.94% -57.74% 31.63% -
  Horiz. % 228.48% 220.32% 157.01% 106.77% 55.63% 131.63% 100.00%
NP to SH 42,083 40,580 28,919 19,666 10,246 24,245 18,419 14.75%
  YoY % 3.70% 40.32% 47.05% 91.94% -57.74% 31.63% -
  Horiz. % 228.48% 220.32% 157.01% 106.77% 55.63% 131.63% 100.00%
Tax Rate 24.63 % 21.31 % 15.43 % 19.57 % 43.40 % 22.43 % 22.36 % 1.62%
  YoY % 15.58% 38.11% -21.15% -54.91% 93.49% 0.31% -
  Horiz. % 110.15% 95.30% 69.01% 87.52% 194.10% 100.31% 100.00%
Total Cost 131,746 127,803 67,306 99,887 149,045 117,480 106,409 3.62%
  YoY % 3.09% 89.88% -32.62% -32.98% 26.87% 10.40% -
  Horiz. % 123.81% 120.11% 63.25% 93.87% 140.07% 110.40% 100.00%
Net Worth 241,200 159,862 203,975 180,362 149,349 160,807 143,093 9.08%
  YoY % 50.88% -21.63% 13.09% 20.76% -7.12% 12.38% -
  Horiz. % 168.56% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,049 15,234 12,039 7,997 9,422 8,010 4,055 25.74%
  YoY % 5.35% 26.54% 50.54% -15.12% 17.62% 97.55% -
  Horiz. % 395.80% 375.69% 296.90% 197.22% 232.36% 197.55% 100.00%
Div Payout % 38.14 % 37.54 % 41.63 % 40.67 % 91.96 % 33.04 % 22.02 % 9.58%
  YoY % 1.60% -9.82% 2.36% -55.77% 178.33% 50.05% -
  Horiz. % 173.21% 170.48% 189.06% 184.70% 417.62% 150.05% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 241,200 159,862 203,975 180,362 149,349 160,807 143,093 9.08%
  YoY % 50.88% -21.63% 13.09% 20.76% -7.12% 12.38% -
  Horiz. % 168.56% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
NOSH 80,400 79,931 79,990 80,880 72,499 79,607 79,940 0.10%
  YoY % 0.59% -0.07% -1.10% 11.56% -8.93% -0.42% -
  Horiz. % 100.57% 99.99% 100.06% 101.18% 90.69% 99.58% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 24.21 % 24.10 % 30.05 % 16.45 % 6.43 % 17.11 % 14.76 % 8.59%
  YoY % 0.46% -19.80% 82.67% 155.83% -62.42% 15.92% -
  Horiz. % 164.02% 163.28% 203.59% 111.45% 43.56% 115.92% 100.00%
ROE 17.45 % 25.38 % 14.18 % 10.90 % 6.86 % 15.08 % 12.87 % 5.20%
  YoY % -31.25% 78.98% 30.09% 58.89% -54.51% 17.17% -
  Horiz. % 135.59% 197.20% 110.18% 84.69% 53.30% 117.17% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 216.21 210.66 120.30 147.82 219.71 178.03 156.15 5.57%
  YoY % 2.63% 75.11% -18.62% -32.72% 23.41% 14.01% -
  Horiz. % 138.46% 134.91% 77.04% 94.67% 140.70% 114.01% 100.00%
EPS 52.34 50.77 36.15 24.32 14.13 30.46 23.04 14.64%
  YoY % 3.09% 40.44% 48.64% 72.12% -53.61% 32.20% -
  Horiz. % 227.17% 220.36% 156.90% 105.56% 61.33% 132.20% 100.00%
DPS 20.00 19.00 15.00 10.00 13.00 10.00 5.00 25.97%
  YoY % 5.26% 26.67% 50.00% -23.08% 30.00% 100.00% -
  Horiz. % 400.00% 380.00% 300.00% 200.00% 260.00% 200.00% 100.00%
NAPS 3.0000 2.0000 2.5500 2.2300 2.0600 2.0200 1.7900 8.98%
  YoY % 50.00% -21.57% 14.35% 8.25% 1.98% 12.85% -
  Horiz. % 167.60% 111.73% 142.46% 124.58% 115.08% 112.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 104.80 101.52 58.01 72.08 96.04 85.45 75.26 5.67%
  YoY % 3.23% 75.00% -19.52% -24.95% 12.39% 13.54% -
  Horiz. % 139.25% 134.89% 77.08% 95.77% 127.61% 113.54% 100.00%
EPS 25.37 24.47 17.44 11.86 6.18 14.62 11.10 14.76%
  YoY % 3.68% 40.31% 47.05% 91.91% -57.73% 31.71% -
  Horiz. % 228.56% 220.45% 157.12% 106.85% 55.68% 131.71% 100.00%
DPS 9.68 9.18 7.26 4.82 5.68 4.83 2.44 25.79%
  YoY % 5.45% 26.45% 50.62% -15.14% 17.60% 97.95% -
  Horiz. % 396.72% 376.23% 297.54% 197.54% 232.79% 197.95% 100.00%
NAPS 1.4542 0.9638 1.2298 1.0874 0.9004 0.9695 0.8627 9.08%
  YoY % 50.88% -21.63% 13.10% 20.77% -7.13% 12.38% -
  Horiz. % 168.56% 111.72% 142.55% 126.05% 104.37% 112.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 3.0800 2.1700 1.9100 1.3200 1.0500 1.8100 1.0800 -
P/RPS 1.42 1.03 1.59 0.89 0.48 1.02 0.69 12.77%
  YoY % 37.86% -35.22% 78.65% 85.42% -52.94% 47.83% -
  Horiz. % 205.80% 149.28% 230.43% 128.99% 69.57% 147.83% 100.00%
P/EPS 5.88 4.27 5.28 5.43 7.43 5.94 4.69 3.84%
  YoY % 37.70% -19.13% -2.76% -26.92% 25.08% 26.65% -
  Horiz. % 125.37% 91.04% 112.58% 115.78% 158.42% 126.65% 100.00%
EY 16.99 23.40 18.93 18.42 13.46 16.83 21.33 -3.72%
  YoY % -27.39% 23.61% 2.77% 36.85% -20.02% -21.10% -
  Horiz. % 79.65% 109.70% 88.75% 86.36% 63.10% 78.90% 100.00%
DY 6.49 8.76 7.85 7.58 12.38 5.52 4.63 5.78%
  YoY % -25.91% 11.59% 3.56% -38.77% 124.28% 19.22% -
  Horiz. % 140.17% 189.20% 169.55% 163.71% 267.39% 119.22% 100.00%
P/NAPS 1.03 1.09 0.75 0.59 0.51 0.90 0.60 9.42%
  YoY % -5.50% 45.33% 27.12% 15.69% -43.33% 50.00% -
  Horiz. % 171.67% 181.67% 125.00% 98.33% 85.00% 150.00% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 21/02/12 10/02/11 05/02/10 06/02/09 15/02/08 09/02/07 -
Price 2.9300 2.5300 2.0700 1.6100 1.0300 1.7400 1.2600 -
P/RPS 1.36 1.20 1.72 1.09 0.47 0.98 0.81 9.01%
  YoY % 13.33% -30.23% 57.80% 131.91% -52.04% 20.99% -
  Horiz. % 167.90% 148.15% 212.35% 134.57% 58.02% 120.99% 100.00%
P/EPS 5.60 4.98 5.73 6.62 7.29 5.71 5.47 0.39%
  YoY % 12.45% -13.09% -13.44% -9.19% 27.67% 4.39% -
  Horiz. % 102.38% 91.04% 104.75% 121.02% 133.27% 104.39% 100.00%
EY 17.86 20.07 17.47 15.10 13.72 17.50 18.29 -0.40%
  YoY % -11.01% 14.88% 15.70% 10.06% -21.60% -4.32% -
  Horiz. % 97.65% 109.73% 95.52% 82.56% 75.01% 95.68% 100.00%
DY 6.83 7.51 7.25 6.21 12.62 5.75 3.97 9.46%
  YoY % -9.05% 3.59% 16.75% -50.79% 119.48% 44.84% -
  Horiz. % 172.04% 189.17% 182.62% 156.42% 317.88% 144.84% 100.00%
P/NAPS 0.98 1.27 0.81 0.72 0.50 0.86 0.70 5.76%
  YoY % -22.83% 56.79% 12.50% 44.00% -41.86% 22.86% -
  Horiz. % 140.00% 181.43% 115.71% 102.86% 71.43% 122.86% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers